PBT
                                    
                                    
                                    
                                    
                                        52.36
                                    
                                    
                                    
                                        -11.46
                                    
                                    
                                    
                                        42.92
                                    
                                    
                                    
                                        116.34
                                    
                                    
                                    
                                        68.53
                                    
                                    
                                    
                                        44.54
                                    
                                    
                                    
                                        12.92
                                    
                                    
                                    
                                        7.16
                                    
                                    
                                    
                                        8.25
                                    
                                    
                                    
                                        17.57
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Adjustment
                                    
                                    
                                    
                                    
                                        29.57
                                    
                                    
                                    
                                        34.29
                                    
                                    
                                    
                                        39.02
                                    
                                    
                                    
                                        3.65
                                    
                                    
                                    
                                        -3.07
                                    
                                    
                                    
                                        -2.29
                                    
                                    
                                    
                                        0.76
                                    
                                    
                                    
                                        14.06
                                    
                                    
                                    
                                        23.60
                                    
                                    
                                    
                                        27.95
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Changes in Working Capital
                                    
                                    
                                    
                                    
                                        -17.66
                                    
                                    
                                    
                                        -3.69
                                    
                                    
                                    
                                        38.66
                                    
                                    
                                    
                                        -120.39
                                    
                                    
                                    
                                        45.06
                                    
                                    
                                    
                                        7.92
                                    
                                    
                                    
                                        5.85
                                    
                                    
                                    
                                        5.86
                                    
                                    
                                    
                                        -4.94
                                    
                                    
                                    
                                        -16.91
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Cash after chg. in Working capital
                                    
                                    
                                    
                                    
                                        64.27
                                    
                                    
                                    
                                        19.15
                                    
                                    
                                    
                                        120.60
                                    
                                    
                                    
                                        -0.40
                                    
                                    
                                    
                                        110.52
                                    
                                    
                                    
                                        50.17
                                    
                                    
                                    
                                        19.53
                                    
                                    
                                    
                                        27.07
                                    
                                    
                                    
                                        26.92
                                    
                                    
                                    
                                        28.61
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Interest Paid
                                    
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        -1.70
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Tax Paid
                                    
                                    
                                    
                                    
                                        -7.61
                                    
                                    
                                    
                                        -2.45
                                    
                                    
                                    
                                        -10.82
                                    
                                    
                                    
                                        -23.31
                                    
                                    
                                    
                                        -16.34
                                    
                                    
                                    
                                        -10.07
                                    
                                    
                                    
                                        -2.77
                                    
                                    
                                    
                                        -4.91
                                    
                                    
                                    
                                        -3.91
                                    
                                    
                                    
                                        -3.01
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Other Direct Exp. Paid
                                    
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                     
                                    
                                    
                                 
                                
                                
                                    
                                        Extra & Other Items
                                    
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00
                                    
                                    
                                    
                                        0.00